Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.73% first-year return on $34,640 initial cash invested.
8.73%
Cash On Cash
8.96%
Cap Rate
1.38
DSCR
$1,775
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $1,523 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,640
Downpayment
20%
$32,990
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,775
Total Expenses
$1,523
Mortgage P&I
50%
$891
Property Taxes
6%
$112
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0